[APM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -12.5%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 282,866 284,726 278,461 277,094 306,331 297,219 277,360 1.31%
PBT 31,447 42,262 42,305 43,510 45,000 46,374 41,078 -16.24%
Tax -7,126 -9,072 -10,129 -8,011 -3,912 -13,708 -9,238 -15.82%
NP 24,321 33,190 32,176 35,499 41,088 32,666 31,840 -16.37%
-
NP to SH 21,848 29,665 29,517 32,571 37,223 26,837 28,069 -15.31%
-
Tax Rate 22.66% 21.47% 23.94% 18.41% 8.69% 29.56% 22.49% -
Total Cost 258,545 251,536 246,285 241,595 265,243 264,553 245,520 3.48%
-
Net Worth 888,879 825,146 855,366 857,337 823,916 788,862 775,127 9.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 32,305 - 19,573 - - - 19,573 39.44%
Div Payout % 147.86% - 66.31% - - - 69.74% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 888,879 825,146 855,366 857,337 823,916 788,862 775,127 9.51%
NOSH 195,788 206,286 195,736 195,739 195,704 195,747 195,739 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.60% 11.66% 11.55% 12.81% 13.41% 10.99% 11.48% -
ROE 2.46% 3.60% 3.45% 3.80% 4.52% 3.40% 3.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 144.48 138.02 142.26 141.56 156.53 151.84 141.70 1.29%
EPS 11.16 15.16 15.08 16.64 19.02 13.71 14.34 -15.32%
DPS 16.50 0.00 10.00 0.00 0.00 0.00 10.00 39.42%
NAPS 4.54 4.00 4.37 4.38 4.21 4.03 3.96 9.49%
Adjusted Per Share Value based on latest NOSH - 195,739
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 140.31 141.23 138.13 137.45 151.95 147.43 137.58 1.31%
EPS 10.84 14.71 14.64 16.16 18.46 13.31 13.92 -15.29%
DPS 16.02 0.00 9.71 0.00 0.00 0.00 9.71 39.41%
NAPS 4.4091 4.093 4.2429 4.2527 4.0869 3.913 3.8449 9.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.71 4.96 4.74 4.59 4.45 4.50 4.88 -
P/RPS 3.26 3.59 3.33 3.24 2.84 2.96 3.44 -3.50%
P/EPS 42.21 34.49 31.43 27.58 23.40 32.82 34.03 15.36%
EY 2.37 2.90 3.18 3.63 4.27 3.05 2.94 -13.32%
DY 3.50 0.00 2.11 0.00 0.00 0.00 2.05 42.61%
P/NAPS 1.04 1.24 1.08 1.05 1.06 1.12 1.23 -10.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 15/08/12 17/05/12 24/02/12 17/11/11 18/08/11 -
Price 5.33 4.74 5.00 4.70 4.31 4.40 4.90 -
P/RPS 3.69 3.43 3.51 3.32 2.75 2.90 3.46 4.36%
P/EPS 47.76 32.96 33.16 28.25 22.66 32.09 34.17 24.88%
EY 2.09 3.03 3.02 3.54 4.41 3.12 2.93 -20.08%
DY 3.10 0.00 2.00 0.00 0.00 0.00 2.04 32.00%
P/NAPS 1.17 1.19 1.14 1.07 1.02 1.09 1.24 -3.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment